[PELIKAN] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 599.67%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 217,633 1,123,994 901,192 580,171 243,391 1,234,835 1,002,201 -63.90%
PBT 6,180 29,307 36,334 30,305 5,848 46,593 61,757 -78.47%
Tax -4,620 -21,248 -15,132 -10,854 -3,197 -21,392 -35,247 -74.22%
NP 1,560 8,059 21,202 19,451 2,651 25,201 26,510 -84.89%
-
NP to SH 1,901 6,861 20,854 19,164 2,739 25,356 25,386 -82.26%
-
Tax Rate 74.76% 72.50% 41.65% 35.82% 54.67% 45.91% 57.07% -
Total Cost 216,073 1,115,935 879,990 560,720 240,740 1,209,634 975,691 -63.42%
-
Net Worth 422,243 433,210 466,112 449,661 444,178 444,178 449,661 -4.11%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 422,243 433,210 466,112 449,661 444,178 444,178 449,661 -4.11%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.72% 0.72% 2.35% 3.35% 1.09% 2.04% 2.65% -
ROE 0.45% 1.58% 4.47% 4.26% 0.62% 5.71% 5.65% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 39.69 204.97 164.34 105.80 44.38 225.18 182.76 -63.90%
EPS 0.35 1.25 3.80 3.49 0.50 4.62 4.63 -82.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.85 0.82 0.81 0.81 0.82 -4.11%
Adjusted Per Share Value based on latest NOSH - 553,296
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.79 184.83 148.19 95.40 40.02 203.05 164.80 -63.90%
EPS 0.31 1.13 3.43 3.15 0.45 4.17 4.17 -82.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6943 0.7124 0.7665 0.7394 0.7304 0.7304 0.7394 -4.11%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.355 0.345 0.49 0.625 0.74 0.86 0.85 -
P/RPS 0.89 0.17 0.30 0.59 1.67 0.38 0.47 53.11%
P/EPS 102.40 27.57 12.88 17.88 148.15 18.60 18.36 214.82%
EY 0.98 3.63 7.76 5.59 0.67 5.38 5.45 -68.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.58 0.76 0.91 1.06 1.04 -41.97%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 15/11/18 28/08/18 24/05/18 28/02/18 23/11/17 -
Price 0.295 0.40 0.43 0.61 0.65 0.78 0.85 -
P/RPS 0.74 0.20 0.26 0.58 1.46 0.35 0.47 35.37%
P/EPS 85.10 31.97 11.31 17.45 130.13 16.87 18.36 178.25%
EY 1.18 3.13 8.84 5.73 0.77 5.93 5.45 -63.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.51 0.74 0.80 0.96 1.04 -48.92%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment